Unlock all features! Tap here to upgrade
3320 18th St N, Saint Petersburg, FL 33713
5 beds • 3 baths • 2146 sqft • 3 units
$750,000
View on ZillowThis property could be a profitable Long-Term investment with a projected 39.29% first-year return on $33,750 initial cash invested.
39.29%
Cash On Cash
8.86%
Cap Rate
1.29
DSCR
$7,400
Rent
$1,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
4.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,750
Downpayment
4%
$26,250
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,400
Total Expenses
$6,295
Mortgage P&I
58%
$4,284
Property Taxes
9%
$699
Home Insurance
4%
$276
HOA
0%
$0
Property Management
4%
$296
CapEx
2%
$148
Vacancy
3%
$222
Maintenance
5%
$370
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2027 1/2 30th Ave Btm Unit N, Saint Petersburg, FL 33713 | $1,695 | 2 | 1 | 680 | 0.2 mi |
2027 1/2 30th Ave Btm N, Unit 3, Saint Petersburg, FL 33713 | $1,695 | 2 | 1 | 680 | 0.2 mi |
2027 1/2 30th Ave N, Unit Bottom, Saint Petersburg, FL 33713 | $1,695 | 2 | 1 | 680 | 0.2 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY